[KHSB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -23.21%
YoY- -3402.41%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 169,736 96,814 85,853 46,753 209,901 163,415 154,805 6.31%
PBT -24,516 -17,196 -37,573 -42,604 -32,462 1,824 7,726 -
Tax -5,112 -5,139 -4,936 -3,437 -2,596 -3,842 -3,459 29.65%
NP -29,628 -22,335 -42,509 -46,041 -35,058 -2,018 4,267 -
-
NP to SH -39,734 -31,063 -45,291 -48,050 -38,998 -5,006 1,542 -
-
Tax Rate - - - - - 210.64% 44.77% -
Total Cost 199,364 119,149 128,362 92,794 244,959 165,433 150,538 20.53%
-
Net Worth 308,554 359,025 345,084 342,018 390,355 420,053 429,220 -19.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 308,554 359,025 345,084 342,018 390,355 420,053 429,220 -19.70%
NOSH 449,918 450,188 450,208 449,906 450,185 450,990 453,529 -0.53%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -17.46% -23.07% -49.51% -98.48% -16.70% -1.23% 2.76% -
ROE -12.88% -8.65% -13.12% -14.05% -9.99% -1.19% 0.36% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.73 21.51 19.07 10.39 46.63 36.23 34.13 6.89%
EPS -8.83 -6.90 -10.06 -10.68 -8.67 -1.11 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6858 0.7975 0.7665 0.7602 0.8671 0.9314 0.9464 -19.27%
Adjusted Per Share Value based on latest NOSH - 449,906
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.62 21.46 19.03 10.36 46.52 36.22 34.31 6.31%
EPS -8.81 -6.88 -10.04 -10.65 -8.64 -1.11 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6839 0.7958 0.7649 0.7581 0.8652 0.931 0.9513 -19.70%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.29 0.23 0.31 0.40 0.41 0.40 0.38 -
P/RPS 0.77 1.07 1.63 3.85 0.88 1.10 1.11 -21.58%
P/EPS -3.28 -3.33 -3.08 -3.75 -4.73 -36.04 111.76 -
EY -30.45 -30.00 -32.45 -26.70 -21.13 -2.77 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.40 0.53 0.47 0.43 0.40 3.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 25/08/11 31/05/11 23/02/11 29/11/10 25/08/10 -
Price 0.56 0.25 0.22 0.34 0.40 0.41 0.38 -
P/RPS 1.48 1.16 1.15 3.27 0.86 1.13 1.11 21.07%
P/EPS -6.34 -3.62 -2.19 -3.18 -4.62 -36.94 111.76 -
EY -15.77 -27.60 -45.73 -31.41 -21.66 -2.71 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.31 0.29 0.45 0.46 0.44 0.40 61.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment